The Discounted Cash Flow (DCF) valuation of Warner Bros Discovery Inc (WBD) is (42.94) USD. With the latest stock price at 12.11 USD, the upside of Warner Bros Discovery Inc based on DCF is -454.5%.
Based on the latest price of 12.11 USD and our DCF valuation, Warner Bros Discovery Inc (WBD) is a sell. selling WBD stocks now will result in a potential gain of 454.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 14.8% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (125.18) - (30.83) | (42.94) |
| Upside | -1133.7% - -354.6% | -454.5% |